Real Time
BOERSE MUENCHEN
18:14:08 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
77,35
EUR
|
+1,71%
|
|
-0,78%
|
-4,34%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.610
|
20.939
|
20.028
|
14.909
|
13.828
|
13.067
|
-
|
-
|
Bedrijfswaarde
1 |
21.601
|
22.884
|
22.152
|
17.127
|
15.432
|
14.889
|
14.595
|
14.066
|
K/w-verhouding
|
34,7
x
|
37,9
x
|
26,4
x
|
24,7
x
|
19,2
x
|
18
x
|
15,4
x
|
13,8
x
|
Dividendrendement
|
0,71%
|
0,73%
|
0,84%
|
1,24%
|
1,47%
|
1,67%
|
1,84%
|
2,02%
|
Marktkapitalisatie/omzet
|
2,71
x
|
3,01
x
|
2,72
x
|
1,7
x
|
1,72
x
|
1,63
x
|
1,54
x
|
1,46
x
|
Bedrijfswaarde/omzet
|
2,98
x
|
3,29
x
|
3,01
x
|
1,95
x
|
1,92
x
|
1,86
x
|
1,72
x
|
1,57
x
|
Bedrijfswaarde/EBITDA
|
19,7
x
|
22,9
x
|
20,6
x
|
14,1
x
|
13,2
x
|
11,9
x
|
10,7
x
|
9,51
x
|
Bedrijfswaarde/FCF
|
44,9
x
|
56,7
x
|
61,9
x
|
26,7
x
|
20,4
x
|
23,2
x
|
20,6
x
|
17,4
x
|
FCF Yield
|
2,23%
|
1,76%
|
1,61%
|
3,74%
|
4,9%
|
4,31%
|
4,85%
|
5,75%
|
Price to Book
|
4,3
x
|
4,51
x
|
3,57
x
|
2,4
x
|
2,12
x
|
1,99
x
|
1,83
x
|
1,67
x
|
Aantal aandelen (in duizenden)
|
176.509
|
176.700
|
176.845
|
176.985
|
175.792
|
172.281
|
-
|
-
|
Referentieprijs
2 |
111,1
|
118,5
|
113,2
|
84,24
|
78,66
|
75,85
|
75,85
|
75,85
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.241
|
6.953
|
7.351
|
8.772
|
8.020
|
8.001
|
8.498
|
8.976
|
EBITDA
1 |
1.094
|
997,9
|
1.077
|
1.216
|
1.165
|
1.252
|
1.365
|
1.478
|
Bedrijfsresultaat (EBIT)
1 |
838,4
|
727,1
|
794,7
|
911,8
|
866
|
943,9
|
1.058
|
1.167
|
Operationele Marge
|
11,58%
|
10,46%
|
10,81%
|
10,39%
|
10,8%
|
11,8%
|
12,46%
|
13%
|
Resultaat voor belastingen (EBT)
1 |
645,9
|
635,3
|
816,3
|
699
|
822,6
|
862,9
|
972,8
|
1.071
|
Nettowinst (verlies)
1 |
566,5
|
554,1
|
763
|
606,4
|
728,3
|
728,4
|
828,5
|
916,4
|
Nettomarge
|
7,82%
|
7,97%
|
10,38%
|
6,91%
|
9,08%
|
9,1%
|
9,75%
|
10,21%
|
WPA
2 |
3,199
|
3,125
|
4,296
|
3,413
|
4,097
|
4,206
|
4,914
|
5,511
|
Free Cash Flow
1 |
481,1
|
403,7
|
357,6
|
640,4
|
755,9
|
641,7
|
708,1
|
808,6
|
FCF-marge
|
6,64%
|
5,81%
|
4,86%
|
7,3%
|
9,42%
|
8,02%
|
8,33%
|
9,01%
|
Kasstroomconversie (ebitda)
|
43,97%
|
40,45%
|
33,2%
|
52,66%
|
64,88%
|
51,26%
|
51,88%
|
54,69%
|
Kasstroomconversie (nettowinst)
|
84,92%
|
72,86%
|
46,87%
|
105,61%
|
103,79%
|
88,09%
|
85,47%
|
88,23%
|
Dividend per aandeel
2 |
0,7860
|
0,8650
|
0,9520
|
1,048
|
1,154
|
1,267
|
1,396
|
1,534
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
3.672
|
3.414
|
3.539
|
3.582
|
3.768
|
4.058
|
4.714
|
4.122
|
3.899
|
EBITDA
1 |
-
|
-
|
-
|
457,9
|
-
|
517,7
|
698,4
|
518
|
647,1
|
Bedrijfsresultaat (EBIT)
1 |
-
|
315,9
|
444,9
|
357,1
|
-
|
-
|
544,2
|
366,9
|
499,1
|
Operationele Marge
|
-
|
9,25%
|
12,57%
|
9,97%
|
-
|
-
|
11,54%
|
8,9%
|
12,8%
|
Resultaat voor belastingen (EBT)
|
-
|
244,9
|
-
|
262,9
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
213,1
|
-
|
227
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
6,24%
|
-
|
6,34%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/02/20
|
31/07/20
|
16/02/21
|
30/07/21
|
16/02/22
|
29/07/22
|
16/02/23
|
2/08/23
|
15/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.991
|
1.946
|
2.124
|
2.217
|
1.604
|
1.822
|
1.527
|
998
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,82
x
|
1,95
x
|
1,972
x
|
1,823
x
|
1,377
x
|
1,455
x
|
1,119
x
|
0,6753
x
|
Free Cash Flow
1 |
481
|
404
|
358
|
640
|
756
|
642
|
708
|
809
|
ROE (netto-inkomsten/eigen vermogen)
|
13,2%
|
13,3%
|
14,9%
|
13,2%
|
12%
|
12,1%
|
12,6%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
6,36%
|
6,45%
|
7,32%
|
6,6%
|
6,08%
|
6,66%
|
7%
|
7,27%
|
Totale activa
1 |
8.914
|
8.587
|
10.419
|
9.186
|
11.988
|
10.930
|
11.839
|
12.608
|
Nettoactief per aandeel
2 |
25,80
|
26,30
|
31,70
|
35,20
|
37,10
|
38,00
|
41,50
|
45,30
|
Cashflow per aandeel
2 |
4,310
|
3,790
|
3,680
|
4,060
|
5,840
|
5,770
|
6,150
|
6,590
|
Capex
1 |
283
|
269
|
296
|
183
|
282
|
321
|
347
|
371
|
Capex/omzet
|
3,91%
|
3,86%
|
4,03%
|
2,09%
|
3,51%
|
4,01%
|
4,09%
|
4,14%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
75,85
EUR Gemiddelde koersdoel
97,39
EUR Spread / Gemiddelde doel +28,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,08% | 268 mld. | | -8,67% | 88,57 mld. | | -0,92% | 39,94 mld. | | -13,46% | 38,86 mld. | | -1,59% | 37,34 mld. | | -3,21% | 35,26 mld. | | -13,64% | 30,72 mld. | | -3,97% | 29,4 mld. | | +4,73% | 23,22 mld. |
Voedselverwerking - Andere
|